Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.87% first-year return on $123k initial cash invested.
0.87%
Cash On Cash
6.64%
Cap Rate
1.12
DSCR
$5,050
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,050
Total Expenses
$4,961
Mortgage P&I
49%
$2,469
Property Taxes
12%
$599
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556